
Ermenegildo Zegna (ZGN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
3.2B
Total Liabilities
2.1B
Shareholders Equity
1.1B
Debt to Equity
1.86
Cash Flow Metrics
Revenue & Profitability Trend
Ermenegildo Zegna Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.3B | 2.2B | 1.8B | 1.3B | 1.0B |
Cost of Goods Sold | 763.0M | 798.4M | 662.5M | 495.7M | 537.5M |
Gross Profit | 1.5B | 1.4B | 1.1B | 796.7M | 477.2M |
Gross Margin % | 66.6% | 64.3% | 62.2% | 61.6% | 47.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.3B | 1.2B | 915.2M | 890.7M | 284.6M |
Other Operating Expenses | - | - | 13.4M | 12.2M | 11.9M |
Total Operating Expenses | 1.3B | 1.2B | 928.6M | 903.0M | 296.4M |
Operating Income | 195.8M | 244.3M | 173.3M | -94.0M | 11.0M |
Operating Margin % | 8.6% | 10.9% | 9.9% | -7.3% | 1.1% |
Non-Operating Items | |||||
Interest Income | 3.0M | 3.4M | 2.0M | 2.5M | 3.9M |
Interest Expense | 46.6M | 36.0M | 18.8M | 13.9M | 16.4M |
Other Non-Operating Income | -11.3M | -15.6M | -33.1M | -1.2M | -26.9M |
Pre-tax Income | 153.3M | 198.5M | 118.6M | -97.0M | -31.6M |
Income Tax | 46.7M | 39.2M | 42.0M | 30.7M | 15.0M |
Effective Tax Rate % | 30.4% | 19.8% | 35.4% | 0.0% | 0.0% |
Net Income | 106.6M | 159.2M | 76.6M | -127.7M | -46.5M |
Net Margin % | 4.7% | 7.1% | 4.4% | -9.9% | -4.6% |
Key Metrics | |||||
EBITDA | 489.4M | 475.5M | 376.6M | 75.1M | 173.8M |
EPS (Basic) | $0.31 | $0.49 | $0.22 | $-0.67 | $-0.21 |
EPS (Diluted) | $0.30 | $0.48 | $0.21 | $-0.67 | $-0.21 |
Basic Shares Outstanding | 295224573 | 289925010 | 278626895 | 187872159 | 231191011 |
Diluted Shares Outstanding | 295224573 | 289925010 | 278626895 | 187872159 | 231191011 |
Income Statement Trend
Ermenegildo Zegna Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 257.2M | 347.7M | 298.3M | 459.8M | 317.3M |
Short-term Investments | 90.4M | 106.5M | 373.8M | 340.4M | 350.2M |
Accounts Receivable | 292.0M | 282.2M | 207.9M | 160.4M | 138.8M |
Inventory | 611.5M | 613.4M | 481.9M | 338.5M | 321.5M |
Other Current Assets | 124.1M | 111.8M | 99.2M | 68.8M | 66.7M |
Total Current Assets | 1.4B | 1.5B | 1.5B | 1.4B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 225.0M | 206.3M | 190.0M | 159.9M | 162.9M |
Goodwill | 1.0B | 972.5M | 815.9M | 652.4M | 596.7M |
Intangible Assets | 397.6M | 370.9M | 253.6M | 198.0M | 179.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 196.7M | 190.1M | 147.8M | 108.2M | 89.0M |
Total Non-Current Assets | 1.9B | 1.7B | 1.3B | 1.1B | 1.2B |
Total Assets | 3.3B | 3.2B | 2.8B | 2.5B | 2.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 291.8M | 306.5M | 259.0M | 177.8M | 150.3M |
Short-term Debt | 375.7M | 483.5M | 466.4M | 263.9M | 198.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 37.2M | 61.6M | 65.9M | 64.4M | 29.9M |
Total Current Liabilities | 1.0B | 1.2B | 1.0B | 702.3M | 535.5M |
Non-Current Liabilities | |||||
Long-term Debt | 839.4M | 685.9M | 606.3M | 803.1M | 877.9M |
Deferred Tax Liabilities | 91.7M | 86.7M | 71.0M | 53.8M | 70.7M |
Other Non-Current Liabilities | 129.1K | 11.5M | 31.7K | 8.0M | 3.8M |
Total Non-Current Liabilities | 1.2B | 1.0B | 970.5M | 1.1B | 1.2B |
Total Liabilities | 2.2B | 2.2B | 2.0B | 1.8B | 1.8B |
Equity | |||||
Common Stock | 10.7M | 10.7M | 7.0M | 5.9M | 4.3M |
Retained Earnings | 784.9M | 726.4M | 619.7M | 498.6M | 893.2M |
Treasury Stock | 491.0M | 512.5M | 529.2M | 455.0M | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.2B | 1.1B | 859.0M | 644.3M | 645.0M |
Key Metrics | |||||
Total Debt | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
Working Capital | 414.6M | 323.4M | 491.1M | 682.2M | 703.7M |
Balance Sheet Composition
Ermenegildo Zegna Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 106.6M | 159.2M | 76.6M | -127.7M | -46.5M |
Depreciation & Amortization | 276.9M | 228.8M | 203.5M | 154.2M | 166.2M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -138.4M | -166.5M | -177.4M | 11.6M | -52.3M |
Operating Cash Flow | 382.4M | 375.2M | 219.9M | 297.5M | 68.3M |
Investing Activities | |||||
Capital Expenditures | -117.5M | -66.9M | -57.6M | -75.9M | -26.5M |
Acquisitions | -22.7M | -156.6M | -686.2K | -4.5M | -2.2M |
Investment Purchases | -30.9M | -43.4M | -38.0M | -76.1M | -166.3M |
Investment Sales | 57.5M | 317.3M | 54.5M | 92.0M | 253.2M |
Investing Cash Flow | -118.1M | 50.0M | -38.9M | -67.4M | 104.1M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -455.4M | -945.0K |
Dividends Paid | -35.6M | -29.4M | -25.6M | -102.0K | 0 |
Debt Issuance | 304.8M | 239.9M | 0 | 123.6M | 265.4M |
Debt Repayment | -509.8M | -506.9M | -330.0M | -265.1M | -311.7M |
Financing Cash Flow | -275.3M | -299.2M | -348.4M | -64.1M | -49.1M |
Free Cash Flow | 180.3M | 231.8M | 85.7M | 186.8M | 31.8M |
Net Change in Cash | -10.9M | 126.0M | -167.3M | 166.1M | 123.4M |
Cash Flow Trend
Ermenegildo Zegna Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.12
Forward P/E
23.04
Price to Book
2.98
Price to Sales
1.38
PEG Ratio
23.04
Profitability Ratios
Profit Margin
4.97%
Operating Margin
7.40%
Return on Equity
11.51%
Return on Assets
3.90%
Financial Health
Current Ratio
1.42
Debt to Equity
109.21
Beta
0.75
Per Share Data
EPS (TTM)
$0.43
Book Value per Share
$3.48
Revenue per Share
$7.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
zgn | 2.6B | 24.12 | 2.98 | 11.51% | 4.97% | 109.21 |
Ralph Lauren | 19.7B | 25.72 | 7.75 | 32.55% | 10.91% | 128.78 |
Levi Strauss | 9.7B | 23.29 | 4.63 | 20.93% | 6.25% | 107.42 |
Gildan Activewear | 9.1B | 19.54 | 6.42 | 29.70% | 14.55% | 139.45 |
V.F | 5.9B | 56.26 | 4.59 | 7.83% | -0.50% | 439.15 |
Kontoor Brands | 4.6B | 18.42 | 9.18 | 58.07% | 9.48% | 306.66 |
Financial data is updated regularly. All figures are in the company's reporting currency.